Highlights

[CANONE] YoY Quarter Result on 2018-09-30 [#3]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -2.02%    YoY -     -31.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 297,786 298,208 213,598 242,353 223,881 171,439 200,036 6.85%
  YoY % -0.14% 39.61% -11.86% 8.25% 30.59% -14.30% -
  Horiz. % 148.87% 149.08% 106.78% 121.15% 111.92% 85.70% 100.00%
PBT 15,245 20,977 27,450 32,560 18,071 27,666 28,929 -10.12%
  YoY % -27.33% -23.58% -15.69% 80.18% -34.68% -4.37% -
  Horiz. % 52.70% 72.51% 94.89% 112.55% 62.47% 95.63% 100.00%
Tax -4,260 -5,052 -3,809 -5,114 -2,732 -4,742 -4,808 -2.00%
  YoY % 15.68% -32.63% 25.52% -87.19% 42.39% 1.37% -
  Horiz. % 88.60% 105.07% 79.22% 106.36% 56.82% 98.63% 100.00%
NP 10,985 15,925 23,641 27,446 15,339 22,924 24,121 -12.28%
  YoY % -31.02% -32.64% -13.86% 78.93% -33.09% -4.96% -
  Horiz. % 45.54% 66.02% 98.01% 113.78% 63.59% 95.04% 100.00%
NP to SH 10,985 15,925 23,641 27,446 13,451 20,432 21,378 -10.50%
  YoY % -31.02% -32.64% -13.86% 104.04% -34.17% -4.43% -
  Horiz. % 51.38% 74.49% 110.59% 128.38% 62.92% 95.57% 100.00%
Tax Rate 27.94 % 24.08 % 13.88 % 15.71 % 15.12 % 17.14 % 16.62 % 9.04%
  YoY % 16.03% 73.49% -11.65% 3.90% -11.79% 3.13% -
  Horiz. % 168.11% 144.89% 83.51% 94.52% 90.97% 103.13% 100.00%
Total Cost 286,801 282,283 189,957 214,907 208,542 148,515 175,915 8.48%
  YoY % 1.60% 48.60% -11.61% 3.05% 40.42% -15.58% -
  Horiz. % 163.03% 160.47% 107.98% 122.17% 118.55% 84.42% 100.00%
Net Worth 820,858 780,179 708,756 624,670 489,981 448,086 368,777 14.26%
  YoY % 5.21% 10.08% 13.46% 27.49% 9.35% 21.51% -
  Horiz. % 222.59% 211.56% 192.19% 169.39% 132.87% 121.51% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 820,858 780,179 708,756 624,670 489,981 448,086 368,777 14.26%
  YoY % 5.21% 10.08% 13.46% 27.49% 9.35% 21.51% -
  Horiz. % 222.59% 211.56% 192.19% 169.39% 132.87% 121.51% 100.00%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 3.94%
  YoY % 0.00% 0.00% 0.00% 26.08% 0.00% 0.00% -
  Horiz. % 126.08% 126.08% 126.08% 126.08% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.69 % 5.34 % 11.07 % 11.32 % 6.85 % 13.37 % 12.06 % -17.90%
  YoY % -30.90% -51.76% -2.21% 65.26% -48.77% 10.86% -
  Horiz. % 30.60% 44.28% 91.79% 93.86% 56.80% 110.86% 100.00%
ROE 1.34 % 2.04 % 3.34 % 4.39 % 2.75 % 4.56 % 5.80 % -21.66%
  YoY % -34.31% -38.92% -23.92% 59.64% -39.69% -21.38% -
  Horiz. % 23.10% 35.17% 57.59% 75.69% 47.41% 78.62% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 154.97 155.19 111.16 126.13 146.90 112.49 131.26 2.80%
  YoY % -0.14% 39.61% -11.87% -14.14% 30.59% -14.30% -
  Horiz. % 118.06% 118.23% 84.69% 96.09% 111.92% 85.70% 100.00%
EPS 5.72 8.29 12.30 14.28 8.83 13.41 14.03 -13.88%
  YoY % -31.00% -32.60% -13.87% 61.72% -34.15% -4.42% -
  Horiz. % 40.77% 59.09% 87.67% 101.78% 62.94% 95.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.2719 4.0602 3.6885 3.2509 3.2151 2.9402 2.4198 9.93%
  YoY % 5.21% 10.08% 13.46% 1.11% 9.35% 21.51% -
  Horiz. % 176.54% 167.79% 152.43% 134.35% 132.87% 121.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,195
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 154.97 155.19 111.16 126.13 116.51 89.22 104.10 6.85%
  YoY % -0.14% 39.61% -11.87% 8.26% 30.59% -14.29% -
  Horiz. % 148.87% 149.08% 106.78% 121.16% 111.92% 85.71% 100.00%
EPS 5.72 8.29 12.30 14.28 7.00 10.63 11.13 -10.50%
  YoY % -31.00% -32.60% -13.87% 104.00% -34.15% -4.49% -
  Horiz. % 51.39% 74.48% 110.51% 128.30% 62.89% 95.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.2719 4.0602 3.6885 3.2509 2.5500 2.3319 1.9192 14.26%
  YoY % 5.21% 10.08% 13.46% 27.49% 9.35% 21.50% -
  Horiz. % 222.59% 211.56% 192.19% 169.39% 132.87% 121.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.3000 2.9300 3.3900 2.3100 2.4400 3.4800 2.5700 -
P/RPS 1.48 1.89 3.05 1.83 1.66 3.09 1.96 -4.57%
  YoY % -21.69% -38.03% 66.67% 10.24% -46.28% 57.65% -
  Horiz. % 75.51% 96.43% 155.61% 93.37% 84.69% 157.65% 100.00%
P/EPS 40.23 35.35 27.55 16.17 27.65 25.96 18.32 14.00%
  YoY % 13.80% 28.31% 70.38% -41.52% 6.51% 41.70% -
  Horiz. % 219.60% 192.96% 150.38% 88.26% 150.93% 141.70% 100.00%
EY 2.49 2.83 3.63 6.18 3.62 3.85 5.46 -12.26%
  YoY % -12.01% -22.04% -41.26% 70.72% -5.97% -29.49% -
  Horiz. % 45.60% 51.83% 66.48% 113.19% 66.30% 70.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.72 0.92 0.71 0.76 1.18 1.06 -10.63%
  YoY % -25.00% -21.74% 29.58% -6.58% -35.59% 11.32% -
  Horiz. % 50.94% 67.92% 86.79% 66.98% 71.70% 111.32% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 23/11/16 25/11/15 20/11/14 27/11/13 27/11/12 -
Price 2.0000 2.7600 3.7400 4.2000 2.5400 3.8000 2.0500 -
P/RPS 1.29 1.78 3.36 3.33 1.73 3.38 1.56 -3.12%
  YoY % -27.53% -47.02% 0.90% 92.49% -48.82% 116.67% -
  Horiz. % 82.69% 114.10% 215.38% 213.46% 110.90% 216.67% 100.00%
P/EPS 34.98 33.30 30.40 29.40 28.78 28.34 14.61 15.66%
  YoY % 5.05% 9.54% 3.40% 2.15% 1.55% 93.98% -
  Horiz. % 239.43% 227.93% 208.08% 201.23% 196.99% 193.98% 100.00%
EY 2.86 3.00 3.29 3.40 3.47 3.53 6.84 -13.52%
  YoY % -4.67% -8.81% -3.24% -2.02% -1.70% -48.39% -
  Horiz. % 41.81% 43.86% 48.10% 49.71% 50.73% 51.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.68 1.01 1.29 0.79 1.29 0.85 -9.40%
  YoY % -30.88% -32.67% -21.71% 63.29% -38.76% 51.76% -
  Horiz. % 55.29% 80.00% 118.82% 151.76% 92.94% 151.76% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers